| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.33B | ¥3.11B | +7.1% |
| Cost of Sales | ¥2.17B | ¥1.99B | +9.4% |
| Gross Profit | ¥1.16B | ¥1.12B | +2.9% |
| SG&A Expenses | ¥720M | ¥679M | +6.1% |
| Operating Income | ¥436M | ¥444M | -1.8% |
| Non-operating Income | ¥12M | ¥1M | +1111.5% |
| Non-operating Expenses | ¥13M | ¥3M | +295.9% |
| Ordinary Income | ¥435M | ¥442M | -1.6% |
| Profit Before Tax | ¥434M | ¥442M | -1.8% |
| Income Tax Expense | ¥143M | ¥139M | +3.0% |
| Net Income | ¥291M | ¥303M | -4.0% |
| Net Income Attributable to Owners | ¥272M | ¥288M | -5.6% |
| Total Comprehensive Income | ¥327M | ¥303M | +7.9% |
| Interest Expense | ¥7M | ¥3M | +125.2% |
| Basic EPS | ¥43.36 | ¥45.89 | -5.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥28.49B | ¥25.56B | +¥2.93B |
| Cash and Deposits | ¥26.80B | ¥23.80B | +¥3.00B |
| Accounts Receivable | ¥443M | ¥457M | ¥-13M |
| Inventories | ¥64M | ¥78M | ¥-14M |
| Non-current Assets | ¥440M | ¥395M | +¥45M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.2% |
| Gross Profit Margin | 34.7% |
| Current Ratio | 110.6% |
| Quick Ratio | 110.4% |
| Debt-to-Equity Ratio | 8.22x |
| Interest Coverage Ratio | 58.59x |
| Effective Tax Rate | 33.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.1% |
| Operating Income YoY Change | -1.9% |
| Ordinary Income YoY Change | -1.6% |
| Net Income Attributable to Owners YoY Change | -5.5% |
| Total Comprehensive Income YoY Change | +8.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.56M shares |
| Treasury Stock | 275K shares |
| Average Shares Outstanding | 6.29M shares |
| Book Value Per Share | ¥498.94 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥22.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.79B |
| Operating Income Forecast | ¥749M |
| Ordinary Income Forecast | ¥745M |
| Net Income Attributable to Owners Forecast | ¥464M |
| Basic EPS Forecast | ¥73.90 |
| Dividend Per Share Forecast | ¥25.80 |
| Property, Plant & Equipment | ¥91M | ¥102M | ¥-11M |
| Intangible Assets | ¥137M | ¥131M | +¥6M |
| Total Assets | ¥28.93B | ¥25.95B | +¥2.98B |
| Current Liabilities | ¥25.76B | ¥22.94B | +¥2.82B |
| Accounts Payable | ¥275M | ¥262M | +¥13M |
| Non-current Liabilities | ¥33M | ¥58M | ¥-25M |
| Total Liabilities | ¥25.79B | ¥23.00B | +¥2.80B |
| Total Equity | ¥3.14B | ¥2.96B | +¥180M |
| Capital Stock | ¥1.24B | ¥1.24B | ¥0 |
| Capital Surplus | ¥84M | ¥84M | ¥0 |
| Retained Earnings | ¥1.79B | ¥1.66B | +¥131M |
| Treasury Stock | ¥-149M | ¥-149M | ¥0 |
| Owners' Equity | ¥3.00B | ¥2.83B | +¥168M |
| Working Capital | ¥2.73B | - | - |